Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Somerset at 9181 S FM 2790 W, Somerset, TX, 78069 generates $6,046/mo in rent and, after a $2,300/mo payment, leaves $2,412/mo in cash flow. Total monthly income is $6,046/mo, and annual cash flow is $28,944/yr on $155,805 invested. Return on cash invested sits at 38.49% in year one, and rental yield is 15.44% on a $469,999 entry. Equity gained on principal adds $3,033/yr, while 5% annual appreciation builds toward $129,852 over five years. Five-year ROI reaches 204.48% and total cumulative return in cash sums $318,585. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $6,046/mo property income rather than buyer’s personal income.
Single Family
Built in 2016
1.54 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78069, Somerset, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,293 (100%) |
| Owner Occupied HU | 1,639 (71.5%) |
| Renter Occupied HU | 435 (19.0%) |
| Vacant Housing Units | 219 ( 9.6%) |
| Median Home Value | $236,801 |
| Average Home Value | $263,127 |
Residential
1,702
Single Family
1,702
Multi-Family
0
Businesses
123
Date | Event | Price |
|---|---|---|
| 2024-07-24 | Price change | $469,999 |
| 2024-07-08 | Price change | $479,999 |
| 2024-06-05 | Price change | $488,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $11308.32 | -2.74% | $476,752 | 10.00% |
| 2022-08-14 | $11627.43 | 7.69% | $433,411 | 10.00% |
| 2021-08-14 | $10796.69 | N/A | $394,010 | 3.52% |
Listed by: Amelia Gallo • Kerr Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1775981
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
